GF Securities Co., Ltd. - SEHK:1776
Valuation And Growth
Segments
1Y
3Y
5Y
ALL
For the Fiscal Period | Feb-28-2025 | Jan-31-2025 | Dec-31-2024 | Nov-30-2024 | Oct-31-2024 | Sep-30-2024 | Aug-31-2024 | Jul-31-2024 | Jun-30-2024 | May-31-2024 | Apr-30-2024 | Mar-31-2024 | Feb-29-2024 | Jan-31-2024 | Dec-31-2023 | Nov-30-2023 | Oct-31-2023 | Sep-30-2023 | Aug-31-2023 | Jul-31-2023 | Jun-30-2023 | May-31-2023 | Apr-30-2023 | Mar-31-2023 | Feb-28-2023 | Jan-31-2023 | Dec-31-2022 | Nov-30-2022 | Oct-31-2022 | Sep-30-2022 | Aug-31-2022 | Jul-31-2022 | Jun-30-2022 | May-31-2022 | Apr-30-2022 | Mar-31-2022 | Feb-28-2022 | Jan-31-2022 | Dec-31-2021 | Nov-30-2021 | Oct-31-2021 | Sep-30-2021 | Aug-31-2021 | Jul-31-2021 | Jun-30-2021 | May-31-2021 | Apr-30-2021 | Mar-31-2021 | Feb-28-2021 | Jan-31-2021 | Dec-31-2020 | Nov-30-2020 | Oct-31-2020 | Sep-30-2020 | Aug-31-2020 | Jul-31-2020 | Jun-30-2020 | May-31-2020 | Apr-30-2020 | Mar-31-2020 | Feb-29-2020 | Jan-31-2020 | Dec-31-2019 | Nov-30-2019 | Oct-31-2019 | Sep-30-2019 | Aug-31-2019 | Jul-31-2019 | Jun-30-2019 | May-31-2019 | Apr-30-2019 | Mar-31-2019 | Feb-28-2019 | Jan-31-2019 | Dec-31-2018 | Nov-30-2018 | Oct-31-2018 | Sep-30-2018 | Aug-31-2018 | Jul-31-2018 | Jun-30-2018 | May-31-2018 | Apr-30-2018 | Mar-31-2018 | Feb-28-2018 | Jan-31-2018 | Dec-31-2017 | Nov-30-2017 | Oct-31-2017 | Sep-30-2017 | Aug-31-2017 | Jul-31-2017 | Jun-30-2017 | May-31-2017 | Apr-30-2017 | Mar-31-2017 | Feb-28-2017 | Jan-31-2017 | Dec-31-2016 | Nov-30-2016 | Oct-31-2016 | Sep-30-2016 | Aug-31-2016 | Jul-31-2016 | Jun-30-2016 | May-31-2016 | Apr-30-2016 | Mar-31-2016 | Feb-29-2016 | Jan-31-2016 | Dec-31-2015 | Nov-30-2015 | Oct-31-2015 | Sep-30-2015 | Aug-31-2015 | Jul-31-2015 | Jun-30-2015 | May-31-2015 | Apr-30-2015 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 23.43 | 23.43 | 24.49 | 24.84 | 26.65 | 29.98 | 23.02 | 24.42 | 23.66 | 25.03 | 25.69 | 22.02 | 26.20 | 25.31 | 26.40 | 26.62 | 27.42 | 23.61 | 24.24 | 24.45 | 21.95 | 22.24 | 22.89 | 26.32 | 28.44 | 30.30 | 26.97 | 27.88 | 23.73 | 17.96 | 20.69 | 18.11 | 21.28 | 19.46 | 18.29 | 17.05 | 20.94 | 23.41 | 27.67 | 26.27 | 22.64 | 21.54 | 19.51 | 15.51 | 15.23 | 16.10 | 14.94 | 16.32 | 16.90 | 16.75 | 17.18 | 17.87 | 16.25 | 17.32 | 17.75 | 22.84 | 20.68 | 19.30 | 20.08 | 17.86 | 25.09 | 25.62 | 26.25 | 23.08 | 23.74 | 22.77 | 22.28 | 24.17 | 24.77 | 23.38 | 28.05 | 38.78 | 28.11 | 21.63 | 21.61 | 22.98 | 21.15 | 19.44 | 18.93 | 16.34 | 16.19 | 17.43 | 19.06 | 18.64 | 17.29 | 19.56 | 19.81 | 21.12 | 21.06 | 22.14 | 22.19 | 20.30 | 19.73 | 19.04 | 19.13 | 20.25 | 19.00 | 18.92 | 18.22 | 21.13 | 18.81 | 17.56 | 18.07 | 17.43 | 12.38 | 12.15 | 11.68 | 10.98 | 8.52 | 9.18 | 12.94 | 11.71 | 10.42 | 8.58 | 8.82 | 11.86 | 24.94 | 28.45 | 31.07 |
P/LTM EPS | 16.53 | 16.53 | 17.28 | 17.52 | 17.28 | 21.41 | 16.43 | 17.43 | 16.88 | 17.86 | 18.33 | 16.14 | 13.62 | 13.16 | 13.72 | 13.84 | 14.25 | 14.25 | 14.63 | 14.68 | 13.18 | 13.35 | 13.75 | 15.53 | 17.06 | 18.17 | 16.18 | 16.72 | 14.24 | 11.89 | 13.70 | 12.64 | 14.85 | 13.58 | 12.76 | 12.38 | 13.51 | 15.10 | 17.85 | 16.94 | 14.61 | 15.70 | 14.22 | 11.19 | 10.99 | 11.62 | 10.78 | 11.90 | 12.15 | 12.04 | 12.35 | 12.85 | 11.68 | 13.15 | 13.48 | 17.76 | 16.08 | 15.01 | 15.61 | 13.83 | 19.10 | 19.51 | 19.98 | 17.57 | 18.07 | 18.85 | 18.44 | 18.08 | 18.53 | 17.49 | 20.98 | 28.88 | 19.89 | 15.31 | 15.29 | 16.26 | 14.97 | 14.76 | 14.37 | 12.78 | 12.67 | 13.64 | 14.91 | 14.61 | 14.70 | 16.63 | 15.45 | 16.47 | 16.42 | 17.55 | 17.60 | 16.29 | 15.83 | 15.28 | 15.36 | 16.28 | 14.90 | 14.84 | 14.29 | 16.57 | 14.75 | 14.15 | 14.56 | 14.04 | 10.03 | 9.85 | 9.46 | 8.94 | 6.86 | 7.39 | 10.42 | 9.43 | 8.39 | 6.91 | 7.10 | 9.84 | 19.93 | 22.73 | 24.82 |
P/BV | 1.00 | 1.00 | 1.04 | 1.06 | 1.04 | 1.09 | 0.78 | 0.83 | 0.80 | 0.85 | 0.87 | 0.90 | 0.96 | 0.93 | 0.97 | 0.98 | 1.01 | 1.01 | 1.03 | 1.12 | 1.00 | 1.02 | 1.05 | 1.10 | 1.16 | 1.24 | 1.10 | 1.14 | 0.97 | 1.03 | 1.18 | 1.14 | 1.34 | 1.22 | 1.15 | 1.27 | 1.38 | 1.54 | 1.82 | 1.73 | 1.49 | 1.59 | 1.44 | 1.17 | 1.15 | 1.22 | 1.13 | 1.22 | 1.27 | 1.26 | 1.29 | 1.34 | 1.22 | 1.28 | 1.31 | 1.28 | 1.16 | 1.08 | 1.12 | 1.14 | 1.21 | 1.23 | 1.26 | 1.11 | 1.14 | 1.15 | 1.13 | 1.15 | 1.18 | 1.11 | 1.34 | 1.45 | 1.46 | 1.13 | 1.13 | 1.20 | 1.10 | 1.25 | 1.22 | 1.19 | 1.17 | 1.26 | 1.38 | 1.48 | 1.51 | 1.71 | 1.52 | 1.62 | 1.62 | 1.79 | 1.80 | 1.66 | 1.61 | 1.56 | 1.57 | 1.66 | 1.76 | 1.75 | 1.69 | 1.96 | 1.74 | 1.70 | 1.74 | 1.68 | 1.64 | 1.61 | 1.55 | 1.64 | 1.33 | 1.43 | 2.02 | 1.83 | 1.63 | 1.38 | 1.41 | 3.39 | 4.12 | 4.70 | 5.13 |
P/Tangible BV | 1.01 | 1.01 | 1.06 | 1.07 | 1.06 | 1.11 | 0.79 | 0.84 | 0.81 | 0.86 | 0.88 | 0.91 | 0.98 | 0.94 | 0.98 | 0.99 | 1.02 | 1.02 | 1.05 | 1.13 | 1.02 | 1.03 | 1.06 | 1.11 | 1.18 | 1.25 | 1.11 | 1.15 | 0.98 | 1.04 | 1.20 | 1.15 | 1.36 | 1.24 | 1.16 | 1.29 | 1.39 | 1.56 | 1.84 | 1.75 | 1.51 | 1.62 | 1.46 | 1.19 | 1.17 | 1.23 | 1.14 | 1.23 | 1.28 | 1.27 | 1.31 | 1.36 | 1.24 | 1.30 | 1.33 | 1.29 | 1.17 | 1.09 | 1.14 | 1.15 | 1.21 | 1.24 | 1.27 | 1.12 | 1.15 | 1.16 | 1.13 | 1.16 | 1.19 | 1.12 | 1.34 | 1.46 | 1.47 | 1.13 | 1.13 | 1.20 | 1.11 | 1.26 | 1.23 | 1.19 | 1.18 | 1.27 | 1.39 | 1.49 | 1.52 | 1.72 | 1.53 | 1.63 | 1.63 | 1.80 | 1.81 | 1.67 | 1.63 | 1.57 | 1.58 | 1.67 | 1.77 | 1.76 | 1.70 | 1.97 | 1.75 | 1.71 | 1.76 | 1.69 | 1.66 | 1.63 | 1.56 | 1.66 | 1.34 | 1.44 | 2.03 | 1.84 | 1.64 | 1.38 | 1.42 | 3.43 | 4.17 | 4.76 | 5.19 |
TEV/LTM Total Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Total Revenue | 4.63 | 4.63 | 4.82 | 4.88 | 4.84 | 5.40 | 3.96 | 4.19 | 4.06 | 4.31 | 4.46 | 4.23 | 3.97 | 3.82 | 4.05 | 4.11 | 4.26 | 4.24 | 4.37 | 4.50 | 4.03 | 4.07 | 4.17 | 4.57 | 4.75 | 5.10 | 4.55 | 4.70 | 3.91 | 3.53 | 4.08 | 3.75 | 4.31 | 3.98 | 3.75 | 3.65 | 3.82 | 4.29 | 5.02 | 4.75 | 4.16 | 4.51 | 4.16 | 3.47 | 3.38 | 3.58 | 3.38 | 3.94 | 4.30 | 4.28 | 4.36 | 4.51 | 4.12 | 4.51 | 4.57 | 5.21 | 4.72 | 4.42 | 4.61 | 4.28 | 4.85 | 4.89 | 5.06 | 4.45 | 4.55 | 4.95 | 4.85 | 5.27 | 5.42 | 5.13 | 6.12 | 7.67 | 7.02 | 5.49 | 5.46 | 5.85 | 5.34 | 5.29 | 5.15 | 4.73 | 4.71 | 5.11 | 5.53 | 5.53 | 5.53 | 6.28 | 5.93 | 6.26 | 6.32 | 6.63 | 6.61 | 6.15 | 6.01 | 5.88 | 5.91 | 6.05 | 5.84 | 5.80 | 5.60 | 6.44 | 5.79 | 5.07 | 5.22 | 5.07 | 3.89 | 3.84 | 3.70 | 3.81 | 3.08 | 3.33 | 4.57 | 4.18 | 3.65 | 3.46 | 3.50 | 4.61 | 9.75 | 11.41 | 12.12 |
TEV/LTM EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
TEV/LTM EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 69.33 | 69.33 | 69.33 | 69.33 | 69.33 | 98.58 | 98.58 | 98.51 | 98.51 | 98.51 | 98.51 | 98.61 | 44.20 | 44.20 | 44.20 | 44.20 | 44.20 | 41.61 | 41.61 | 98.68 | 98.68 | 98.57 | 98.57 | 98.57 | 34.08 | 34.08 | 34.08 | 47.99 | 47.99 | 47.99 | 46.09 | 46.09 | 46.09 | 51.96 | 51.96 | 51.96 | 61.57 | 61.57 | 61.57 | 53.24 | 53.24 | 53.24 | 58.65 | 58.65 | 58.65 | 54.37 | 54.37 | 54.37 | 64.20 | 64.20 | 64.20 | 37.52 | 37.52 | 37.52 | 54.99 | 54.99 | 54.99 | 58.03 | 58.03 | 58.03 | 63.67 | 63.67 | 63.67 | 60.34 | 60.34 | 60.34 | 57.36 | 57.36 | 57.36 | 48.74 | 48.74 | 48.74 | 44.11 | 44.11 | 44.11 | 48.15 | 48.15 | 48.15 | 53.85 | 53.85 | 53.85 | 56.05 | 56.05 | 56.05 | 56.01 | 56.01 | 56.01 | 56.52 | 56.52 | 56.52 | 56.17 | 56.17 | 56.17 | 55.96 | 55.96 | 55.96 | 39.88 | 39.88 | 39.88 | 43.83 | 43.83 | 43.83 | 58.43 | 58.43 | 58.43 | 59.59 | 59.59 | 59.59 | 81.28 | 81.28 | 81.28 | 87.27 | 87.27 | 87.27 | 64.65 | 64.65 | 64.65 | 56.06 | 56.06 |
SG&A Margin | 7.78 | 7.78 | 7.78 | 7.78 | 7.78 | 38.26 | 38.26 | 41.48 | 41.48 | 41.48 | 41.48 | 41.45 | 2.82 | 2.82 | 2.82 | 2.82 | 2.82 | 0.91 | 0.91 | 43.84 | 43.84 | 42.52 | 42.52 | 42.52 | -9.92 | -9.92 | -9.92 | 0.60 | 0.60 | 0.60 | -3.68 | -3.68 | -3.68 | 0.75 | 0.75 | 0.75 | 9.39 | 9.39 | 9.39 | 0.63 | 0.63 | 0.63 | 5.40 | 5.40 | 5.40 | 0.53 | 0.53 | 0.53 | 10.84 | 10.84 | 10.84 | -18.44 | -18.44 | -18.44 | 0.28 | 0.28 | 0.28 | 0.89 | 0.89 | 0.89 | 6.31 | 6.31 | 6.31 | 5.45 | 5.45 | 5.45 | 4.47 | 4.47 | 4.47 | 0.89 | 0.89 | 0.89 | -4.81 | -4.81 | -4.81 | -3.41 | -3.41 | -3.41 | -0.37 | -0.37 | -0.37 | 0.51 | 0.51 | 0.51 | 0.31 | 0.31 | 0.31 | 0.71 | 0.71 | 0.71 | 0.41 | 0.41 | 0.41 | 0.68 | 0.68 | 0.68 | -18.03 | -18.03 | -18.03 | -11.41 | -11.41 | -11.41 | 1.15 | 1.15 | 1.15 | 0.61 | 0.61 | 0.61 | 23.05 | 23.05 | 23.05 | 26.47 | 26.47 | 26.47 | 4.51 | 4.51 | 4.51 | 0.59 | 0.59 |
EBITDA Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings from Cont. Ops Margin | 36.69 | 36.69 | 36.69 | 36.69 | 36.69 | 35.24 | 35.24 | 35.33 | 35.33 | 35.33 | 35.33 | 36.13 | 39.13 | 39.13 | 39.13 | 39.13 | 39.13 | 38.31 | 38.31 | 42.07 | 42.07 | 41.54 | 41.54 | 41.54 | 35.24 | 35.24 | 35.24 | 37.12 | 37.12 | 37.12 | 37.16 | 37.16 | 37.16 | 36.86 | 36.86 | 36.86 | 35.39 | 35.39 | 35.39 | 35.39 | 35.39 | 35.39 | 37.41 | 37.41 | 37.41 | 39.01 | 39.01 | 39.01 | 41.89 | 41.89 | 41.89 | 41.00 | 41.00 | 41.00 | 34.75 | 34.75 | 34.75 | 37.00 | 37.00 | 37.00 | 30.95 | 30.95 | 30.95 | 32.10 | 32.10 | 32.10 | 35.63 | 35.63 | 35.63 | 31.69 | 31.69 | 31.69 | 40.06 | 40.06 | 40.06 | 42.11 | 42.11 | 42.11 | 41.50 | 41.50 | 41.50 | 42.69 | 42.69 | 42.69 | 41.60 | 41.60 | 41.60 | 41.38 | 41.38 | 41.38 | 41.91 | 41.91 | 41.91 | 40.50 | 40.50 | 40.50 | 42.18 | 42.18 | 42.18 | 38.60 | 38.60 | 38.60 | 40.05 | 40.05 | 40.05 | 41.19 | 41.19 | 41.19 | 40.86 | 40.86 | 40.86 | 43.12 | 43.12 | 43.12 | 42.00 | 42.00 | 42.00 | 38.67 | 38.67 |
Net Income Margin | 32.98 | 32.98 | 32.98 | 32.98 | 32.98 | 31.92 | 31.92 | 31.43 | 31.43 | 31.43 | 31.43 | 32.06 | 34.89 | 34.89 | 34.89 | 34.89 | 34.89 | 33.93 | 33.93 | 37.87 | 37.87 | 37.02 | 37.02 | 37.02 | 31.24 | 31.24 | 31.24 | 33.24 | 33.24 | 33.24 | 32.99 | 32.99 | 32.99 | 33.18 | 33.18 | 33.18 | 32.15 | 32.15 | 32.15 | 32.36 | 32.36 | 32.36 | 34.50 | 34.50 | 34.50 | 36.36 | 36.36 | 36.36 | 39.17 | 39.17 | 39.17 | 38.33 | 38.33 | 38.33 | 32.73 | 32.73 | 32.73 | 34.39 | 34.39 | 34.39 | 28.14 | 28.14 | 28.14 | 29.55 | 29.55 | 29.55 | 32.40 | 32.40 | 32.40 | 29.42 | 29.42 | 29.42 | 37.90 | 37.90 | 37.90 | 39.65 | 39.65 | 39.65 | 39.39 | 39.39 | 39.39 | 40.39 | 40.39 | 40.39 | 39.50 | 39.50 | 39.50 | 39.47 | 39.47 | 39.47 | 40.08 | 40.08 | 40.08 | 38.67 | 38.67 | 38.67 | 40.51 | 40.51 | 40.51 | 37.12 | 37.12 | 37.12 | 38.87 | 38.87 | 38.87 | 39.94 | 39.94 | 39.94 | 39.59 | 39.59 | 39.59 | 41.86 | 41.86 | 41.86 | 40.58 | 40.58 | 40.58 | 37.74 | 37.74 |
Levered Free Cash Flow Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Unlevered Free Cash Flow Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | - | - | - | - | - | HKD$ 26245.17 | - | - | HKD$ 23419.93 | - | - | HKD$ 21797.33 | - | - | HKD$ 23441.45 | - | - | HKD$ 26260.85 | - | - | HKD$ 26249.90 | - | - | HKD$ 24981.85 | - | - | HKD$ 23072.60 | - | - | HKD$ 25675.77 | - | - | HKD$ 29692.15 | - | - | HKD$ 31397.34 | - | - | HKD$ 35232.12 | - | - | HKD$ 35311.79 | - | - | HKD$ 33869.77 | - | - | HKD$ 32811.92 | - | - | HKD$ 29737.50 | - | - | HKD$ 27674.61 | - | - | HKD$ 25715.47 | - | - | HKD$ 22014.49 | - | - | HKD$ 23609.93 | - | - | HKD$ 22209.55 | - | - | HKD$ 20349.18 | - | - | HKD$ 18925.87 | - | - | HKD$ 15742.17 | - | - | HKD$ 18021.98 | - | - | HKD$ 19428.15 | - | - | HKD$ 21827.93 | - | - | HKD$ 22921.03 | - | - | HKD$ 22393.65 | - | - | HKD$ 22654.66 | - | - | HKD$ 22476.87 | - | - | HKD$ 22365.82 | - | - | HKD$ 23928.05 | - | - | HKD$ 25612.57 | - | - | HKD$ 34608.32 | - | - | HKD$ 35599.32 | - | - | HKD$ 33654.02 | - | - | HKD$ 30247.24 | - | - |
Profitability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity | 6.14 % | 6.14 % | 6.14 % | 6.14 % | 6.14 % | 5.29 % | 5.29 % | 5.24 % | 5.24 % | 5.24 % | 5.24 % | 5.92 % | 7.29 % | 7.29 % | 7.29 % | 7.29 % | 7.29 % | 7.42 % | 7.42 % | 8.14 % | 8.14 % | 7.55 % | 7.55 % | 7.55 % | 7.27 % | 7.27 % | 7.27 % | 9.39 % | 9.39 % | 9.39 % | 10.00 % | 10.00 % | 10.00 % | 11.32 % | 11.32 % | 11.32 % | 11.17 % | 11.17 % | 11.17 % | 11.07 % | 11.07 % | 11.07 % | 11.35 % | 11.35 % | 11.35 % | 10.97 % | 10.97 % | 10.97 % | 11.08 % | 11.08 % | 11.08 % | 10.29 % | 10.29 % | 10.29 % | 7.53 % | 7.53 % | 7.53 % | 8.88 % | 8.88 % | 8.88 % | 6.92 % | 6.92 % | 6.92 % | 6.69 % | 6.69 % | 6.69 % | 6.86 % | 6.86 % | 6.86 % | 5.23 % | 5.23 % | 5.23 % | 7.59 % | 7.59 % | 7.59 % | 8.84 % | 8.84 % | 8.84 % | 9.65 % | 9.65 % | 9.65 % | 10.69 % | 10.69 % | 10.69 % | 10.40 % | 10.40 % | 10.40 % | 10.88 % | 10.88 % | 10.88 % | 10.63 % | 10.63 % | 10.63 % | 10.44 % | 10.44 % | 10.44 % | 12.14 % | 12.14 % | 12.14 % | 12.17 % | 12.17 % | 12.17 % | 20.78 % | 20.78 % | 20.78 % | 22.46 % | 22.46 % | 22.46 % | 22.40 % | 22.40 % | 22.40 % | 22.00 % | 22.00 % | 22.00 % | 17.53 % | 17.53 % | 17.53 % | 13.51 % | 13.51 % |
Return on Assets | 1.23 % | 1.23 % | 1.23 % | 1.23 % | 1.23 % | 1.10 % | 1.10 % | 1.00 % | 1.00 % | 1.00 % | 1.00 % | 1.21 % | 1.52 % | 1.52 % | 1.52 % | 1.52 % | 1.52 % | 1.48 % | 1.48 % | 1.60 % | 1.60 % | 1.54 % | 1.54 % | 1.54 % | 1.52 % | 1.52 % | 1.52 % | 1.88 % | 1.88 % | 1.88 % | 2.06 % | 2.06 % | 2.06 % | 2.43 % | 2.43 % | 2.43 % | 2.45 % | 2.45 % | 2.45 % | 2.40 % | 2.40 % | 2.40 % | 2.43 % | 2.43 % | 2.43 % | 2.53 % | 2.53 % | 2.53 % | 2.64 % | 2.64 % | 2.64 % | 2.38 % | 2.38 % | 2.38 % | 1.66 % | 1.66 % | 1.66 % | 2.07 % | 2.07 % | 2.07 % | 1.65 % | 1.65 % | 1.65 % | 1.54 % | 1.54 % | 1.54 % | 1.56 % | 1.56 % | 1.56 % | 1.24 % | 1.24 % | 1.24 % | 1.78 % | 1.78 % | 1.78 % | 2.03 % | 2.03 % | 2.03 % | 2.26 % | 2.26 % | 2.26 % | 2.53 % | 2.53 % | 2.53 % | 2.37 % | 2.37 % | 2.37 % | 2.43 % | 2.43 % | 2.43 % | 2.41 % | 2.41 % | 2.41 % | 2.16 % | 2.16 % | 2.16 % | 2.42 % | 2.42 % | 2.42 % | 2.10 % | 2.10 % | 2.10 % | 3.72 % | 3.72 % | 3.72 % | 4.13 % | 4.13 % | 4.13 % | 4.53 % | 4.53 % | 4.53 % | 3.77 % | 3.77 % | 3.77 % | 3.16 % | 3.16 % | 3.16 % | 2.88 % | 2.88 % |
Return on Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend/Market Cap | - | 1.29 % | 1.23 % | 1.22 % | 1.23 % | 1.80 % | 2.60 % | 2.39 % | 2.46 % | 2.33 % | 2.27 % | 2.25 % | 2.47 % | 2.55 % | 2.45 % | 2.43 % | 2.36 % | 2.39 % | 2.32 % | 2.14 % | 2.38 % | 3.36 % | 3.26 % | 3.17 % | 3.06 % | 2.87 % | 3.23 % | 3.12 % | 3.67 % | 3.50 % | 3.04 % | 3.14 % | 2.67 % | 2.92 % | 2.80 % | 2.56 % | 2.42 % | 2.16 % | 1.83 % | 1.93 % | 2.24 % | 2.15 % | 2.37 % | 2.92 % | 2.97 % | 2.81 % | - | - | - | - | - | - | - | - | - | 4.49 % | 4.96 % | 5.31 % | 5.11 % | 5.12 % | 2.76 % | 2.70 % | 2.64 % | 3.00 % | 2.92 % | 2.95 % | 3.01 % | - | - | - | - | - | 2.43 % | 3.15 % | 3.15 % | 2.97 % | 3.22 % | 2.89 % | 2.97 % | 2.61 % | 2.64 % | 2.45 % | 2.24 % | 2.12 % | 2.11 % | 1.86 % | 2.10 % | 1.97 % | 1.97 % | 1.84 % | 1.84 % | 1.97 % | 2.03 % | 2.10 % | 2.09 % | 2.05 % | 4.55 % | 4.57 % | 4.74 % | 4.09 % | 4.60 % | 4.89 % | 4.75 % | 4.92 % | 4.77 % | 1.22 % | 1.26 % | 1.20 % | 1.56 % | 1.45 % | 1.03 % | 1.14 % | 1.28 % | 1.53 % | 1.49 % | 1.07 % | 0.88 % | 0.77 % | 0.71 % |
Buyback Yield/Market Cap | - | - | - | - | - | - | - | - | - | - | - | -0.53 % | - | - | - | - | - | - | - | - | - | - | 0.20 % | 0.20 % | 0.20 % | 0.20 % | 0.20 % | 0.20 % | 0.20 % | 0.20 % | 0.20 % | 0.20 % | 0.20 % | 0.20 % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.00 | 0.00 | - | - | - | - | - | - | - | - | - | - | -0.00 | -0.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividend/TEV | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Buyback/TEV | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Free Cash Flow Yield/Market Cap | - | 34.48 % | 33.15 % | 32.84 % | 32.72 % | 31.90 % | -5.49 % | -5.16 % | -5.32 % | -1.11 % | -1.07 % | -1.05 % | 1.00 % | 1.04 % | 0.98 % | 9.56 % | 9.24 % | 9.28 % | -5.13 % | -4.71 % | -5.27 % | -9.80 % | -9.56 % | -9.36 % | 7.58 % | 7.06 % | 7.92 % | -14.69 % | -17.67 % | -16.89 % | 13.70 % | 14.11 % | 12.27 % | 1.25 % | 1.33 % | 1.21 % | -4.72 % | -4.20 % | -3.59 % | 12.50 % | 14.27 % | 13.71 % | 5.50 % | 6.79 % | 6.99 % | 14.00 % | 14.86 % | 14.05 % | 0.34 % | 0.34 % | 0.33 % | 15.81 % | 17.31 % | 16.96 % | 18.02 % | 18.52 % | 20.46 % | 19.41 % | 18.61 % | 18.68 % | 29.44 % | 29.25 % | 28.26 % | 24.05 % | 23.55 % | 23.72 % | 20.32 % | 19.99 % | 19.45 % | 18.57 % | 15.56 % | 14.93 % | 15.03 % | 19.21 % | 19.31 % | 5.35 % | 5.87 % | 5.37 % | -29.27 % | -28.95 % | -29.11 % | -13.03 % | -12.02 % | -11.45 % | -27.66 % | -24.37 % | -27.22 % | -23.55 % | -23.33 % | -21.97 % | -11.29 % | -12.03 % | -12.31 % | -31.29 % | -31.11 % | -30.52 % | -12.87 % | -12.97 % | -13.42 % | -25.27 % | -28.11 % | -29.92 % | -44.68 % | -46.01 % | -44.55 % | -13.48 % | -13.99 % | -13.21 % | -19.80 % | -18.34 % | -13.35 % | 8.13 % | 9.30 % | 10.93 % | 55.03 % | 41.30 % | 33.54 % | 11.64 % | 10.96 % |
Free Cash Flow Yield/TEV | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Growth |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | HKD$ 4.27 | HKD$ 4.27 | HKD$ 4.27 | HKD$ 4.27 | HKD$ 4.27 | HKD$ -7.57 | HKD$ -7.57 | HKD$ -12.75 | HKD$ -12.75 | HKD$ -12.75 | HKD$ -12.75 | HKD$ 1.60 | HKD$ 2.28 | HKD$ 2.28 | HKD$ 2.28 | HKD$ 2.28 | HKD$ 2.28 | HKD$ -11.59 | HKD$ -11.59 | HKD$ -20.43 | HKD$ -20.43 | HKD$ -34.51 | HKD$ -34.51 | HKD$ -34.51 | HKD$ -27.29 | HKD$ -27.29 | HKD$ -27.29 | HKD$ -12.33 | HKD$ -12.33 | HKD$ -12.33 | HKD$ -4.31 | HKD$ -4.31 | HKD$ -4.31 | HKD$ 18.48 | HKD$ 18.48 | HKD$ 18.48 | HKD$ 27.60 | HKD$ 27.60 | HKD$ 27.60 | HKD$ 31.71 | HKD$ 31.71 | HKD$ 31.71 | HKD$ 49.05 | HKD$ 49.05 | HKD$ 49.05 | HKD$ 25.95 | HKD$ 25.95 | HKD$ 25.95 | HKD$ 24.61 | HKD$ 24.61 | HKD$ 24.61 | HKD$ 26.37 | HKD$ 26.37 | HKD$ 26.37 | HKD$ 16.32 | HKD$ 16.32 | HKD$ 16.32 | HKD$ 49.98 | HKD$ 49.98 | HKD$ 49.98 | HKD$ 23.24 | HKD$ 23.24 | HKD$ 23.24 | HKD$ 4.74 | HKD$ 4.74 | HKD$ 4.74 | HKD$ -13.30 | HKD$ -13.30 | HKD$ -13.30 | HKD$ -31.32 | HKD$ -31.32 | HKD$ -31.32 | HKD$ -19.52 | HKD$ -19.52 | HKD$ -19.52 | HKD$ -14.24 | HKD$ -14.24 | HKD$ -14.24 | HKD$ -2.89 | HKD$ -2.89 | HKD$ -2.89 | HKD$ 2.48 | HKD$ 2.48 | HKD$ 2.48 | HKD$ -6.41 | HKD$ -6.41 | HKD$ -6.41 | HKD$ -11.55 | HKD$ -11.55 | HKD$ -11.55 | HKD$ -35.05 | HKD$ -35.05 | HKD$ -35.05 | HKD$ -37.17 | HKD$ -37.17 | HKD$ -37.17 | HKD$ -28.90 | HKD$ -28.90 | HKD$ -28.90 | HKD$ -15.32 | HKD$ -15.32 | HKD$ -15.32 | HKD$ 94.23 | HKD$ 94.23 | HKD$ 94.23 | HKD$ 148.37 | HKD$ 148.37 | HKD$ 148.37 | HKD$ 211.19 | HKD$ 211.19 | HKD$ 211.19 | HKD$ 211.31 | HKD$ 211.31 | HKD$ 211.31 | HKD$ 88.41 | HKD$ 88.41 | HKD$ 88.41 | HKD$ 62.38 | HKD$ 62.38 |
Gross Profit | -44.10 % | -44.10 % | -44.10 % | -44.10 % | -44.10 % | -28.05 % | -28.05 % | -12.90 % | -12.90 % | -12.90 % | -12.90 % | 1.64 % | 32.67 % | 32.67 % | 32.67 % | 32.67 % | 32.67 % | -23.35 % | -23.35 % | 70.35 % | 70.35 % | 24.23 % | 24.23 % | 24.23 % | -59.76 % | -59.76 % | -59.76 % | -20.99 % | -20.99 % | -20.99 % | -24.80 % | -24.80 % | -24.80 % | 13.22 % | 13.22 % | 13.22 % | 22.38 % | 22.38 % | 22.38 % | 86.90 % | 86.90 % | 86.90 % | 58.95 % | 58.95 % | 58.95 % | 18.00 % | 18.00 % | 18.00 % | 25.65 % | 25.65 % | 25.65 % | -21.43 % | -21.43 % | -21.43 % | 11.51 % | 11.51 % | 11.51 % | 78.58 % | 78.58 % | 78.58 % | 77.89 % | 77.89 % | 77.89 % | 31.26 % | 31.26 % | 31.26 % | -7.64 % | -7.64 % | -7.64 % | -40.28 % | -40.28 % | -40.28 % | -36.63 % | -36.63 % | -36.63 % | -26.94 % | -26.94 % | -26.94 % | -6.90 % | -6.90 % | -6.90 % | 2.66 % | 2.66 % | 2.66 % | 31.44 % |